Question

Comparative Balance Sheet This Year Last Year Assets Current assets: Cash and cash equivalents Accounts receivable Inventory Prepaid expense:s $61,000 $ 40,00e 530,000 860,00e 5,000 1,629,000 1,435,000 3,170,000 2,600,00e 755,000 2,360,000 1,845,000 110,000 170,000 $4,263,000 $3,560,006e 710,000 848, 000 10,000 Total current assets Property, plant, and equipment Less accumulated depreciation 810,00e Net property, plant, and equipment Long-term investments Loans to subsidiaries Total assets 60,000 214,000 Liabilities and Stockholders Equity Current liabilities: Accounts payable Accrued liabilities Income taxes payable $ 970,000 $ 670,00e 82,000 80,000 832,00e 65,000 95,000 1,130,000 820,00e Total current liabilities Bonds payable Total liabilities Stockholders equity: 1,950,000 1,432,000 Common stock Retained earnings 1,740,000 1,650,00e 478,008 2,313,000 2,128,000 Total liabilities and stockholders equity $4,263,eee $3,560,ee0 573,000 Total stockholders equityThe following additional information is available about the companys activities during this year: a. The company declared and paid a cash dividend this year b. Bonds with a principal balance of $350,000 were repaid during this year C. Equipment was sold during this year for $70,000. The equipment had cost $130,000 and had $40,000 in accumulated depreciation on the date of sale d. Long-term investments were sold during the year for $110,000. These investments had cost $50,000 when purchased several years ago e. The subsidiaries did not repay any outstanding loans during the year f. Lomax did not repurchase any of its own stock during the year. The company reported net income this year as follows: Sales Cost of goods sold Gross margin Selling and administrative expenses Net operating income Nonoperating items: $2,00e,e0e 1,300,0ee 700,000 490,008 210,006 Gain on sale of investments $ 60,ee0 (20,e00) Loss on sale of equipment Income before taxes Income taxes Net income 40,900 25e,008 80,000 $ 170,e00

Required Using the indirect method, prepare a statement of cash flows for this year. (List any deduction in cash and cash outflows as negative amounts.)Statement of Cash Flows Operating activities Net income Adjustments to convert net income to a cash $ 170,000 basis Depreciation Gain on sale of investments Loss Increase in accounts receivable Decrease in inventory Increase in prepaid expenses Increase in accounts receivable Decrease in accrued liabilities Increase in prepaid expenses Increase in accounts payable $95,000 (180,000) 20,000 on sale of equipment (65,000) 105,000 Net cash provided by operating activities Investing activities Decrease in income taxes payabl Additions to property, plant, and equipment Gain on sale of investments Financing activities 105,000 eginning cash and cash equivalents Ending cash and cash equivalents $ 105,000

0 0
Add a comment Improve this question Transcribed image text
Answer #1
Statement of Cash Flows
Operating activities:
Net income 170000
Adjustments to convert net income to a cash basis:
Depreciation 95000
Gain on sale of investments -60000
Loss on sale of equipment 20000
Increase in accounts receivable -180000
Decrease in inventory 12000
Increase in prepaid expenses -5000
Increase in accounts payable 300000
Decrease in accrued liabilities -17000
Increase in income taxes payable 15000 180000
Net cash provided by operating activities 350000
Investing activities:
Additions to property, plant, and equipment -700000
Sale of equipment 70000
Sale of long-term investments 110000
Loans to subsidiaries -44000
Net cash used by investing activities -564000
Financing activities:
Payment of cash dividend -75000
Issuance of common stock 90000
Repayment of bonds payable -350000
Issuance of bonds payable 570000
Net cash provided by financing activities 235000
Net increase (decrease) in cash and cash equivalents 21000
Beginning cash and cash equivalents 40000
Ending cash and cash equivalents 61000

Working:

Cash dividend paid = $478000 + $170000 - $573000 = $75000

Add a comment
Know the answer?
Add Answer to:
Comparative Balance Sheet This Year Last Year Assets Current assets: Cash and cash equivalents Accounts receivable...
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Not the answer you're looking for? Ask your own homework help question. Our experts will answer your question WITHIN MINUTES for Free.
Similar Homework Help Questions
  • Weaver Company Comparative Balance Sheet at December31 Last This Year Year Assets Cash Accounts receivable Inventory...

    Weaver Company Comparative Balance Sheet at December31 Last This Year Year Assets Cash Accounts receivable Inventory Prepaid expense:s Total current assets Property, plant, and equipment $9 15 240 175 6 436 470 85 385 19 $1,017 840 340 125 10 484 610 93 517 16 Less accumulated depreciation Net property, plant, and equipment Long-term investments Total assets Liabilities and Stockholders' Equity Accounts payable Accrued liabilities Income taxes payable Total current liabilities Bonds payable Total liabilities Common stock Retained earnings Total...

  • Comparative Balance Sheet at December31 Last This Year Year Assets Cash Accounts receivable Inventory Prepaid expense:s...

    Comparative Balance Sheet at December31 Last This Year Year Assets Cash Accounts receivable Inventory Prepaid expense:s Total current assets Property, plant, and equipment $9 15 240 175 6 436 470 85 385 19 $1,017 840 340 125 10 484 610 93 517 16 Less accumulated depreciation Net property, plant, and equipment Long-term investments Total assets Liabilities and Stockholders' Equity Accounts payable Accrued liabilities Income taxes payable Total current liabilities Bonds payable Total liabilities Common stock Retained earnings Total stockholders equity...

  • Weaver Company Comparative Balance Sheet at December31 Last This Year Year Assets Cash Accounts receivable Inventory...

    Weaver Company Comparative Balance Sheet at December31 Last This Year Year Assets Cash Accounts receivable Inventory Prepaid expense:s Total current assets Property, plant, and equipment $9 15 240 175 6 436 470 85 385 19 $1,017 840 340 125 10 484 610 93 517 16 Less accumulated depreciation Net property, plant, and equipment Long-term investments Total assets Liabilities and Stockholders' Equity Accounts payable Accrued liabilities Income taxes payable Total current liabilities Bonds payable Total liabilities Common stock Retained earnings Total...

  • 2. Comparative Balance Sheet Ending Beginning Balance Balance Assets: Current assets: Cash and cash equivalents 33,000...

    2. Comparative Balance Sheet Ending Beginning Balance Balance Assets: Current assets: Cash and cash equivalents 33,000 $26,300 Accounts receivable 19,000 22,000 62,000 59,000 Inventory Prepaid expenses 12,400 10,200 126,400 117,500 Total current assets Property, plant, and equipment 398,000 378,000 199,000 170,100 207,900 Less accumulated depreciation 199,000 Net property, plant, and equipment $325,400 $325,400 Total assets Liabilities and stockholders' equity: Current liabilities: $ 16,200 Accounts payable $11,000 Accrued liabilities 54,000 58,000 Income taxes payable 72,000 74,000 Total current liabilities 142,200 143,000...

  • A comparative balance sheet for Lomax Company containing data for the last two years is as...

    A comparative balance sheet for Lomax Company containing data for the last two years is as follows: Lomax Company Comparative Balance Sheet This Year Last Year Assets Current assets: Cash and cash equivalents 77,000 $ 54,800 Accounts receivable 602,000 625,000 Inventory Prepaid expenses Total current assets 615,200 14,800 426,000 ৪, ০00 1,113,800 1,824,000 565,400 1,258,600 148,000 73,000 $3,305,400 $2,593,400 1,309,000 Property, plant, and equipment Less accumulated depreciation 2,400,000 es 622,200 1,777,800 Net property, plant, and equipment Long-term investments Loans to...

  • A comparative balance sheet for Lomax Company containing data for the last two years is as...

    A comparative balance sheet for Lomax Company containing data for the last two years is as follows: Lomax Company Comparative Balance Sheet This Year Last Year $ 100,000 $ 73,200 648,000 682,500 642,800 449,000 33,200 19,500 1,424,000 1,224,200 2,515,000 1,916,000 649,800 586, 100 1,865,200 1,329,900 140,900 217,000 149,000 84,500 $3,579,100 $2,855,600 Assets Current assets: Cash and cash equivalents Accounts receivable Inventory Prepaid expenses Total current assets Property, plant, and equipment Less accumulated depreciation Net property, plant, and equipment Long-term investments...

  • A comparative balance sheet for Lomax Company containing data for the last two years is as...

    A comparative balance sheet for Lomax Company containing data for the last two years is as follows: Lomax Company Comparative Balance Sheet This Year Last Year Assets Current assets: Cash and cash equivalents Accounts receivable Inventory Prepaid expenses Total current assets 94,000 $ 636,000 635,600 28,400 1,394,000 2,485,000 642,600 1,842,400 128,300 143,000 $3,507,700 $2,787,200 68,400 667,500 443,000 16,500 1,195,400 1,892,000 580,700 1,311,300 199,000 81,500 Property, plant, and equipment Less accumulated depreciation Net property, plant, and equipment Long-term investments Loans to...

  • A comparative balance sheet for Lomax Company containing data for the last two years is as...

    A comparative balance sheet for Lomax Company containing data for the last two years is as follows: Lomax Company Comparative Balance Sheet 6.68 This Year Last Year points eBook $ 72,000 $ 50,800 592,000 612,500 609, 200 421,000 10,800 5.500 1,284,000 1,089,800 2,375,000 1,804,000 616, 200 560, 900 1,758,800 1,243, 100 82,100 133,000 121,000 70,500 $3,245,900 $2,536,400 Print References Assets Current assets: Cash and cash equivalents Accounts receivable Inventory Prepaid expenses Total current assets Property, plant, and equipment Less accumulated...

  • Weaver Company Comparative Balance Sheet at December 31 This Year Last Year Assets Cash $ 9...

    Weaver Company Comparative Balance Sheet at December 31 This Year Last Year Assets Cash $ 9 $ 12 Accounts receivable 307 231 Inventory 156 195 Prepaid expenses 9 5 Total current assets 481 443 Property, plant, and equipment 508 429 Less accumulated depreciation (85 ) (70 ) Net property, plant, and equipment 423 359 Long-term investments 28 34 Total assets $ 932 $ 836 Liabilities and Stockholders' Equity Accounts payable $ 303 $ 226 Accrued liabilities 71 78 Income taxes...

  • help A comparative balance sheet for Lomax Company containing data for the last two years is...

    help A comparative balance sheet for Lomax Company containing data for the last two years is as follows: Lomax Company Comparative Balance Sheet This Year Last Year Assets Current assets: Cash and cash equivalents Accounts receivable Inventory Prepaid expenses Total current assets Property, plant, and equipment Less accumulated depreciation Net property, plant, and equipment Long-ters investments Loans to subsidiaries Total assets Liabilities and Stockholders' Equity Current liabilities Accounts payable Accrued liabilities Income taxes payable Total current liabilities Bonds payable Total...

ADVERTISEMENT
Free Homework Help App
Download From Google Play
Scan Your Homework
to Get Instant Free Answers
Need Online Homework Help?
Ask a Question
Get Answers For Free
Most questions answered within 3 hours.
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT